|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 743.00 GBX | +3.19% |
|
-30.68% | -42.71% |
| 07-29 | Deutsche Bank cuts Diageo and Luceco | AN |
| 07-28 | AB Dynamics warns on revenue, plans to exit VadoTech business | AN |
Company Valuation: Dynamics plc
Data adjusted to current consolidation scope
| Fiscal Period: August | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 407.2 | 285.1 | 403.6 | 472.9 | 328.5 | 165.3 | - | - |
| Change | - | -29.99% | 41.58% | 17.15% | -30.53% | -49.69% | - | - |
| Enterprise Value (EV) 1 | 384.9 | 255.9 | 371.6 | 444.3 | 287.1 | 127.7 | 124.1 | 115.6 |
| Change | - | -33.51% | 45.23% | 19.54% | -35.37% | -55.52% | -2.85% | -6.79% |
| P/E | 137x | - | 37.1x | 49.4x | 27.7x | 185x | 19x | 16.1x |
| PBR | 3.88x | 2.55x | 3.23x | 3.6x | 2.37x | 1.31x | 1.27x | 1.21x |
| PEG | - | - | - | -4.1x | 1.2x | -2x | 0x | 0.9x |
| Capitalization / Revenue | 6.23x | - | 4.01x | 4.25x | 2.86x | 1.74x | 1.62x | 1.51x |
| EV / Revenue | 5.89x | - | 3.69x | 3.99x | 2.5x | 1.34x | 1.22x | 1.06x |
| EV / EBITDA | 28.5x | - | 18.1x | 18.4x | 10.3x | 5.4x | 4.83x | 4.11x |
| EV / EBIT | 35.6x | - | 22.4x | 21.9x | 12.3x | 6.59x | 5.93x | 5x |
| EV / FCF | 36.9x | 16.2x | 22.6x | 22.4x | 11.3x | 13.7x | 8.1x | 7.54x |
| FCF Yield | 2.71% | 6.18% | 4.42% | 4.47% | 8.88% | 7.29% | 12.3% | 13.3% |
| Dividend per Share 2 | 0.0484 | 0.053 | 0.0636 | 0.0763 | 0.0916 | 0.0985 | 0.106 | 0.1139 |
| Rate of return | 0.27% | 0.42% | 0.36% | 0.37% | 0.64% | 1.37% | 1.47% | 1.58% |
| EPS 2 | 0.131 | - | 0.474 | 0.417 | 0.515 | 0.039 | 0.3797 | 0.4467 |
| Distribution rate | 36.9% | - | 13.4% | 18.3% | 17.8% | 253% | 27.9% | 25.5% |
| Net sales 1 | 65.38 | - | 100.8 | 111.3 | 114.7 | 94.98 | 101.8 | 109.4 |
| EBITDA 1 | 13.5 | - | 20.52 | 24.2 | 27.8 | 23.67 | 25.71 | 28.15 |
| EBIT 1 | 10.82 | - | 16.6 | 20.3 | 23.3 | 19.37 | 20.93 | 23.13 |
| Net income 1 | 2.985 | - | 10.99 | 9.706 | 12 | -7.3 | 8.9 | 10.47 |
| Net Debt 1 | -22.32 | -29.2 | -32 | -28.6 | -41.4 | -37.56 | -41.2 | -49.62 |
| Reference price 2 | 18.000 | 12.600 | 17.600 | 20.600 | 14.250 | 7.200 | 7.200 | 7.200 |
| Nbr of stocks (in thousands) | 22,622 | 22,626 | 22,934 | 22,954 | 23,054 | 22,954 | - | - |
| Announcement Date | 11/24/21 A | 11/23/22 A | 1/24/24 A | 11/26/24 A | 11/11/25 A | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 184.62x | 1.34x | 5.4x | 1.37% | 220M | |
| -21.56x | 8.77x | -19.88x | -.--% | 9.75B | |
| 14.53x | 0.11x | 1.21x | 0.92% | 4.2B | |
| 14.46x | - | - | 2.1% | 4.11B | |
| 12.84x | 0.37x | 4.55x | 3.3% | 4.05B | |
| 15.24x | 1.05x | 6.38x | 2.73% | 3.84B | |
| 13.9x | 1.36x | 9.4x | 1.3% | 3.36B | |
| 14.02x | 0.5x | 4.98x | -.--% | 2.24B | |
| 13.67x | 0.81x | 9.03x | 2.47% | 1.94B | |
| 9.3x | 0.15x | 1.35x | 4.52% | 1.32B | |
| Average | 27.10x | 1.61x | 2.49x | 1.87% | 3.5B | |
| Weighted average by Cap. | 5.08x | 3.21x | -2.68x | 1.48% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ABDP Stock
- Valuation Dynamics plc
Select your edition
All financial news and data tailored to specific country editions
